UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
(State
or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS
Employer Identification No.) |
(Address of principal executive offices)
(
(Registrant’s telephone number, including area code)
Not applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name
of each exchange on which registered |
The | ||
The |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging
growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Item 2.02 | Results of Operations and Financial Condition |
On August 24, 2022, iMedia Brands, Inc. (the “Company”) issued a press release disclosing its results of operations and financial condition for the Company’s second fiscal quarter ended July 30, 2022. The press release is furnished herewith as Exhibit 99.1.
In accordance with General Instruction B.2 of Form 8-K, the information in this Item 2.02, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, or the Securities Exchange Act of 1934, except as shall be expressly set forth by specific reference in that filing.
Item 9.01 | Financial Statements and Exhibits |
(d) Exhibits
The following exhibit is being furnished with this Current Report on Form 8-K:
Exhibit No. | Description | |
99.1 | Press Release dated August 24, 2022 | |
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: August 24, 2022 | iMedia Brands, Inc. | |
By: | /s/ Thomas Zielecki | |
Thomas Zielecki | ||
Chief Financial Officer |
Exhibit 99.1
iMedia Brands Reports Second Quarter 2022 Results
Q2 Net Sales were $133 Million, a 17% Increase Over Same Prior Year Period
MINNEAPOLIS, MN – August 24, 2022 – iMedia Brands, Inc. (the “Company” or “iMedia”) (NASDAQ: IMBI, IMBIL) today announced results for the second quarter ended July 30, 2022.
Second Quarter and Year-To-Date 2022 Summary & Recent Highlights:
· | Q2 Net sales were $133 million, a 17% increase over the same prior year period. Year-to-date net sales were $288 million, a 27% increase over the same prior period. |
· | Q2 Gross margin was 36.3%, a 597 basis-point decline over the same prior year period. Year-to-date gross margin was 38.1%, a 334 basis-point decline over the same prior year period. |
· | Q2 Net loss was $11.1 million or $(0.42) per common share, compared to the same prior-year period net loss of $4.2 million or $(0.23) per common share. Year-to-date net loss was $22.6 million or $(0.95) per common share, compared to the same prior-year period net loss of $7.5 million or $(0.45) per common share. |
· | Q2 Adjusted EBITDA was $5.1 million, a 39% decrease over the same prior year-period. Year-to-date adjusted EBITDA was $14.3 million, a $2.1 million decrease, compared to the same prior-year period. |
· | Total 12-month rolling active customer count, as of July 30, 2022, grew by 38% compared to the prior period, driven by Christopher & Banks and the addition of 1-2-3.tv |
· | The Company strengthened its balance sheet during Q2 with $20.8 million net proceeds from the May common stock direct placement offering. |
Consolidated Second Quarter and Year-to- Date 2022 Results:
For the Three-Month Period Ended | For the Six-Month Period Ended | |||||||||||||||||||||||
July 30, 2022 | July 31, 2021 | Change | July 30, 2022 | July 31, 2021 | Change | |||||||||||||||||||
Net Sales | $ | 133.2 | $ | 113.4 | 17 | % | $ | 287.8 | $ | 226.6 | 27 | % | ||||||||||||
Gross Margin % | 36.3 | % | 42.3 | % | (597 | )bps | 38.1 | % | 41.5 | % | (334 | )bps | ||||||||||||
Net loss attributable to non-controlling interest | $ | (0.1 | ) | $ | (0.1 | ) | 27 | % | $ | (0.4 | ) | $ | (0.3 | ) | (47 | )% | ||||||||
Net loss attributable to shareholders | $ | (11.1 | ) | $ | (4.2 | ) | (161 | )% | $ | (23.0 | ) | $ | (7.5 | ) | (208 | )% | ||||||||
EPS | $ | (0.42 | ) | $ | (0.23 | ) | (162 | )% | $ | (0.95 | ) | $ | (0.45 | ) | (162 | )% | ||||||||
Adjusted EBITDA | $ | 5.1 | $ | 8.3 | (39 | )% | $ | 14.3 | $ | 16.4 | (13 | )% |
1
Segment Second Quarter and Year-to-Date 2022 Highlights:
For the Three-Month Period Ended | For the Three-Month Period Ended | |||||||||||||||||||||||||||||||
July 30, 2022 | July 31, 2021 | |||||||||||||||||||||||||||||||
Media | Media | |||||||||||||||||||||||||||||||
Consumer | Commerce | Consumer | Commerce | |||||||||||||||||||||||||||||
Entertainment | Brands | Services | Consolidated | Entertainment | Brands | Services | Consolidated | |||||||||||||||||||||||||
Net Sales | $ | 109.9 | 10.4 | 12.9 | $ | 133.2 | $ | 101.6 | 10.4 | 1.5 | $ | 113.4 | ||||||||||||||||||||
Gross Profit | $ | 40.2 | 4.9 | 3.3 | $ | 48.4 | $ | 41.7 | 5.8 | 0.5 | $ | 48.0 | ||||||||||||||||||||
Operating Income (Loss) | $ | (13.9 | ) | 2.6 | 1.5 | $ | (9.8 | ) | $ | (3.3 | ) | 1.2 | (0.3 | ) | $ | (2.4 | ) | |||||||||||||||
Adjusted EBITDA | $ | 0.2 | 2.7 | 2.2 | $ | 5.1 | $ | 6.0 | 2.5 | (0.2 | ) | $ | 8.3 |
For the Six-Month Period Ended | For the Six-Month Period Ended | |||||||||||||||||||||||||||||||
July 30, 2022 | July 31, 2021 | |||||||||||||||||||||||||||||||
Media | Media | |||||||||||||||||||||||||||||||
Consumer | Commerce | Consumer | Commerce | |||||||||||||||||||||||||||||
Entertainment | Brands | Services | Consolidated | Entertainment | Brands | Services | Consolidated | |||||||||||||||||||||||||
Net Sales | $ | 240.5 | 23.1 | 24.2 | $ | 287.8 | $ | 208.0 | 15.5 | 3.1 | $ | 226.6 | ||||||||||||||||||||
Gross Profit | $ | 92.4 | 10.8 | 6.6 | $ | 109.8 | $ | 84.6 | 8.1 | 1.3 | $ | 94.0 | ||||||||||||||||||||
Operating Income (Loss) | $ | (23.1 | ) | 4.4 | 2.3 | $ | (16.3 | ) | $ | (4.8 | ) | 0.5 | (0.1 | ) | $ | (4.4 | ) | |||||||||||||||
Adjusted EBITDA | $ | 5.0 | 5.2 | 4.1 | $ | 14.3 | $ | 13.6 | 2.9 | (0.0 | ) | $ | 16.4 |
Entertainment & Consumer Brands Segments’ Second Quarter and Year-to-Date 2022 Key Operating Metrics:
Entertainment + Consumer Brands | ||||||||||||||||||||||||
For the Three-Month Period Ended | For the Six-Month Period Ended | |||||||||||||||||||||||
July 30, | July 31, | July 30, | July 31, | |||||||||||||||||||||
Description | 2022 | 2021 | Change | 2022 | 2021 | Change | ||||||||||||||||||
Net Units (000s) | 2,910 | 1,735 | 68 | % | 6,391 | 3,275 | 95 | % | ||||||||||||||||
Average Selling Price (ASP) | $ | 37 | $ | 58 | (36 | )% | $ | 37 | $ | 61 | (39 | )% | ||||||||||||
Return Rate % | 18.4 | % | 15.4 | % | 296 | bps | 17.8 | % | 16.1 | % | 168 | bps | ||||||||||||
Total Customers - 12 Month Rolling (000s) | 1,534 | 1,109 | 38 | % |
2
Entertainment + Consumer Brands | ||||||||||||||||||||||||
For the Three-Month Period Ended | For the Six-Month Period Ended | |||||||||||||||||||||||
July 30, | July 31, | July 30, | July 31, | |||||||||||||||||||||
% of Net Merchandise Sales by Category | 2022 | 2021 | Change | 2022 | 2021 | Change | ||||||||||||||||||
Jewelry & Watches | 38 | % | 41 | % | (246 | )bps | 38 | % | 42 | % | (439 | )bps | ||||||||||||
Home & Consumer Electronics | 18 | % | 14 | % | 406 | bps | 18 | % | 15 | % | 348 | bps | ||||||||||||
Beauty & Health | 19 | % | 24 | % | (503 | )bps | 19 | % | 24 | % | (455 | )bps | ||||||||||||
Fashion & Accessories | 25 | % | 21 | % | 343 | bps | 25 | % | 19 | % | 546 | bps | ||||||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % |
(a) | For the three-month periods ended July 30, 2022 and July 31, 2021 and year-to-date period ended July 30, 2022 and July 31, 2021, period-over-period comparison of the key operating metrics above are impacted by the addition of 1-2-3.tv in the three-month period ended July 30, 2022 and year-to-date period ended July 31, 2021, particularly the ASP metric because 1-2-3.tv’s ASP is below $25. |
Liquidity and Capital Resources:
As of July 30, 2022, total unrestricted cash was $20.0 million.
Outlook:
For the third quarter 2022, we anticipate reporting net sales of approximately $138 million, which is approximately 6% growth over the same prior year period. We anticipate reporting adjusted EBITDA of approximately $8 million, which is approximately a 20% decrease over the same prior year period.
For the full-year 2022, we anticipate reporting revenue of approximately $615 million, adjusted EBITDA of approximately $41 million and positive quarterly earnings per share in Q4 2022.
A reconciliation of adjusted EBITDA is not available on a forward-looking basis without unreasonable efforts because we are unable to predict with reasonable certainty the ultimate outcome and timing of certain significant items, including mergers and acquisitions, other transactions, settlements, integration activities, customer concessions, restructuring activities, and certain tax related events. These items are uncertain, depend on various factors and could have a material impact on earnings and cash flow measures determined in accordance with U.S. generally accepted accounting principles (“GAAP”) for the applicable future period.
3
Conference Call:
Q2 2022 Earnings Conference Call: Our Q2 earnings conference call and webcast is scheduled for Wednesday, August 24, at 8:30 a.m. Eastern time to discuss its financial results for the Second quarter ended July 30, 2022.
· | Date: Wednesday, August 24, 2022 |
· | Time: 8:30 a.m. Eastern time (7:30 a.m. Central time) |
· | U.S. dial-in number: 1-877-407-9039 |
· | International dial-in number: 1-201-689-8470 |
· | Conference ID: 1373 2127 |
· | Webcast link: iMedia Brands 2Q earnings webcast |
The conference call and webcast will be broadcast live and available for replay via the investor relations section of the iMedia Brands website at www.imediabrands.com. A replay of the conference call will be available after 11:30 a.m. Eastern time on the same day through September 7, 2022.
· | Toll-free replay number: 1-844-512-2921 |
· | International replay number: 1-412-317-6671 |
· | Replay ID: 1373 2127 |
About iMedia Brands, Inc.
iMedia Brands, Inc. (NASDAQ: IMBI, IMBIL) is a leading interactive media company capitalizing on the convergence of entertainment, ecommerce, and advertising. The company owns a growing, global portfolio of entertainment, consumer brands and media commerce services businesses that cross promote and exchange data with each other to optimize their consumer engagement experiences and to position the company as the leading single-source partner to television advertisers and consumer brands seeking to entertain and transact with customers.
4
Investors:
Ken Cooper
kcooper@imediabrands.com
(952) 943-6119
Media:
press@imediabrands.com
(952) 943-6125
5
iMEDIA BRANDS INC. | ||||||||
AND SUBSIDIARIES | ||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||
(In thousands except share and per share data) | ||||||||
July 30, | January 29, | |||||||
2022 | 2022 | |||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash | $ | 19,902 | $ | 11,295 | ||||
Restricted Cash | 1,575 | 1,893 | ||||||
Accounts receivable, net | 65,577 | 78,947 | ||||||
Inventories | 104,978 | 116,256 | ||||||
Current portion of television broadcast rights, net | 22,797 | 27,521 | ||||||
Prepaid expenses and other | 20,483 | 18,340 | ||||||
Total current assets | 235,312 | 254,252 | ||||||
Property and equipment, net | 47,074 | 48,225 | ||||||
Television broadcast rights, net | 66,852 | 74,821 | ||||||
Goodwill | 89,323 | 99,050 | ||||||
Intangible assets, net | 27,075 | 27,940 | ||||||
Other assets | 17,186 | 18,359 | ||||||
TOTAL ASSETS | $ | 482,822 | $ | 522,647 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 81,358 | $ | 89,046 | ||||
Accrued liabilities | 36,278 | 44,388 | ||||||
Current portion of television broadcast rights obligations | 34,254 | 31,921 | ||||||
Current portion of long-term debt | 16,595 | 14,031 | ||||||
Current portion of operating lease liabilities | 1,773 | 2,331 | ||||||
Deferred revenue | 209 | 427 | ||||||
Total current liabilities | 170,467 | 182,144 | ||||||
Long term broadcast rights liability | 68,615 | 81,268 | ||||||
Long-term debt, net | 176,477 | 176,432 | ||||||
Long-term operating lease liabilities | 4,290 | 5,169 | ||||||
Deferred tax liability | 5,183 | 5,285 | ||||||
Other long term liabilities | 2,741 | 2,986 | ||||||
Total liabilities | 427,773 | 453,284 | ||||||
Commitments and contingencies | ||||||||
Shareholders' equity: | ||||||||
Preferred stock, $0.01 per share par value, 400,000 shares authorized; zero shares issued and outstanding | — | — | ||||||
Common stock, $0.01 per share par value, 49,600,000 and 29,600,000 shares authorized as of July 30, 2022 and January 29, 2022; 29,245,411 and 21,571,387 shares issued and outstanding as of July 30, 2022 and January 29, 2022 | 291 | 216 | ||||||
Additional paid-in capital | 557,319 | 538,627 | ||||||
Accumulated deficit | (492,457 | ) | (469,463 | ) | ||||
Accumulated Other Comprehensive Income/(loss) | (10,104 | ) | (2,429 | ) | ||||
Total shareholders’ equity | 55,049 | 66,951 | ||||||
Equity of the non-controlling interest | — | 2,412 | ||||||
Total equity | 55,049 | 69,363 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 482,822 | $ | 522,647 |
6
iMEDIA BRANDS, INC.
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except share and per share data)
For the Three-Month Periods Ended | For the Six-Month Periods Ended | |||||||||||||||
July 30, | July 31, | July 30, | July 31, | |||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||||
Net sales | $ | 133,233 | $ | 113,442 | $ | 287,778 | $ | 226,644 | ||||||||
Cost of sales | 84,820 | 65,456 | 178,028 | 132,651 | ||||||||||||
Gross profit | 48,413 | 47,986 | 109,750 | 93,993 | ||||||||||||
Margin % | 36.3 | % | 42.3 | % | 38.1 | % | 41.5 | % | ||||||||
Operating expense: | ||||||||||||||||
Distribution and selling | 36,740 | 35,357 | 79,889 | 69,605 | ||||||||||||
General and administrative | 9,986 | 7,387 | 23,637 | 13,822 | ||||||||||||
Depreciation and amortization | 7,749 | 7,611 | 18,643 | 14,986 | ||||||||||||
Restructuring costs | 2,779 | - | 2,935 | - | ||||||||||||
Total operating expense | 57,254 | 50,356 | 125,104 | 98,413 | ||||||||||||
Operating loss | (8,841 | ) | (2,370 | ) | (15,354 | ) | (4,420 | ) | ||||||||
Other income (expense): | ||||||||||||||||
Interest income and other | 76 | 39 | 151 | 39 | ||||||||||||
Interest expense | (4,073 | ) | (1,381 | ) | (9,835 | ) | (2,694 | ) | ||||||||
Change in fair value of warrant liability | 3,529 | 3,529 | ||||||||||||||
Loss on sale of investment | (985 | ) | (985 | ) | ||||||||||||
Loss on debt extinguishment | (884 | ) | (654 | ) | (884 | ) | (654 | ) | ||||||||
Total other expense | (2,338 | ) | (1,996 | ) | (8,025 | ) | (3,309 | ) | ||||||||
Loss before income taxes | (11,179 | ) | (4,366 | ) | (23,378 | ) | (7,729 | ) | ||||||||
Income tax (provision) benefit | (16 | ) | (15 | ) | (32 | ) | (30 | ) | ||||||||
Net loss | (11,195 | ) | (4,381 | ) | (23,410 | ) | (7,759 | ) | ||||||||
Less: Net loss attributable to non-controlling interest | (96 | ) | (132 | ) | (415 | ) | (282 | ) | ||||||||
Net loss attributable to shareholders | $ | (11,099 | ) | $ | (4,249 | ) | $ | (22,995 | ) | $ | (7,476 | ) | ||||
Net loss per common share | $ | (0.42 | ) | $ | (0.23 | ) | $ | (0.95 | ) | $ | (0.45 | ) | ||||
Net loss per common share---assuming dilution | $ | (0.42 | ) | $ | (0.23 | ) | $ | (0.95 | ) | $ | (0.45 | ) | ||||
Weighted average number of common shares outstanding: | ||||||||||||||||
Basic | 26,662,037 | 19,101,652 | 24,181,920 | 17,314,317 | ||||||||||||
Diluted | 26,662,037 | 19,101,652 | 24,181,920 | 17,314,317 |
7
IMEDIA BRANDS, INC.
AND SUBSIDIARIES
Reconciliation of Net Loss to Adjusted EBITDA
(Unaudited)
For the Three-Month Period Ended July 30, 2022 | For the Three-Month Period Ended July 31, 2021 | |||||||||||||||||||||||||||||||
Media | Media | |||||||||||||||||||||||||||||||
Consumer | Commerce | Consumer | Commerce | |||||||||||||||||||||||||||||
Entertainment | Brands | Services | Consolidated | Entertainment | Brands | Services | Consolidated | |||||||||||||||||||||||||
Net Loss | $ | (11,099 | ) | $ | (4,249 | ) | ||||||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||
Television Broadcast Rights Amortization | 5,150 | 6,036 | ||||||||||||||||||||||||||||||
Depreciation and Amortization, other | 3,550 | 2,526 | ||||||||||||||||||||||||||||||
Interest, net | 3,998 | 1,342 | ||||||||||||||||||||||||||||||
Tax | 16 | 15 | ||||||||||||||||||||||||||||||
EBITDA (as defined) | $ | (3,010 | ) | $ | 2,950 | $ | 1,675 | $ | 1,615 | $ | 4,511 | $ | 1,355 | $ | (196 | ) | $ | 5,670 | ||||||||||||||
A reconciliation of EBITDA to Adjusted EBITDA is as follows: | ||||||||||||||||||||||||||||||||
EBITDA (as defined) | $ | (3,010 | ) | $ | 2,950 | $ | 1,675 | $ | 1,615 | $ | 4,511 | $ | 1,355 | $ | (196 | ) | $ | 5,670 | ||||||||||||||
Adjustments: | - | |||||||||||||||||||||||||||||||
Transaction, Settlement and Integration costs, net (a) | 741 | (256 | ) | 511 | 996 | 40 | 1,180 | - | 1,220 | |||||||||||||||||||||||
Non-Cash Share-Based Compensation | 1,124 | - | - | 1,124 | 768 | - | - | 768 | ||||||||||||||||||||||||
Loss on Debt Extinguishment | 884 | - | - | 884 | 654 | - | - | 654 | ||||||||||||||||||||||||
Inventory Impairment write-down | 228 | - | - | 228 | - | - | - | - | ||||||||||||||||||||||||
Loss on sale of investment | 985 | - | - | 985 | - | - | - | - | ||||||||||||||||||||||||
Change in fair value of warrant liability | (3,529 | ) | - | - | (3,529 | ) | - | - | - | - | ||||||||||||||||||||||
Restructuring Costs | 2,779 | - | - | 2,779 | - | - | - | - | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 202 | $ | 2,694 | $ | 2,186 | $ | 5,082 | $ | 5,973 | $ | 2,535 | $ | (196 | ) | $ | 8,312 |
For the Six-Month Period Ended July 30, 2022 | For the Six-Month Period Ended July 31, 2021 | |||||||||||||||||||||||||||||||
Media | ||||||||||||||||||||||||||||||||
Consumer | Commerce | Consumer | Commerce | |||||||||||||||||||||||||||||
Entertainment | Brands | Services | Consolidated | Entertainment | Brands | Services | Consolidated | |||||||||||||||||||||||||
Net Loss | $ | (22,995 | ) | $ | (7,476 | ) | ||||||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||
Television Broadcast Rights Amortization | 13,072 | 11,194 | ||||||||||||||||||||||||||||||
Depreciation and Amortization, other | 7,359 | 5,694 | ||||||||||||||||||||||||||||||
Interest, net | 9,684 | 2,655 | ||||||||||||||||||||||||||||||
Tax | 32 | 30 | ||||||||||||||||||||||||||||||
EBITDA (as defined) | $ | (898 | ) | $ | 5,351 | $ | 2,699 | $ | 7,152 | $ | 10,978 | $ | 1,121 | $ | (2 | ) | $ | 12,097 | ||||||||||||||
A reconciliation of EBITDA to Adjusted EBITDA is as follows: | ||||||||||||||||||||||||||||||||
EBITDA (as defined) | $ | (898 | ) | $ | 5,351 | $ | 2,699 | $ | 7,152 | $ | 10,978 | $ | 1,121 | $ | (2 | ) | $ | 12,097 | ||||||||||||||
Adjustments: | - | |||||||||||||||||||||||||||||||
Transaction, Settlement and Integration costs, net (a) | 1,853 | (156 | ) | 1,420 | 3,117 | 165 | 1,756 | - | 1,921 | |||||||||||||||||||||||
Non-Cash Share-Based Compensation | 2,108 | - | - | 2,108 | 1,435 | - | - | 1,435 | ||||||||||||||||||||||||
Loss on Debt Extinguishment | 884 | - | - | 884 | 654 | - | - | 654 | ||||||||||||||||||||||||
Inventory Impairment write-down | 618 | - | - | 618 | - | - | - | - | ||||||||||||||||||||||||
Loss on sale of investment | 985 | - | - | 985 | - | - | - | - | ||||||||||||||||||||||||
Change in fair value of warrant liability | (3,529 | ) | - | - | (3,529 | ) | - | - | - | - | ||||||||||||||||||||||
Restructuring Costs | 2,935 | - | - | 2,935 | - | - | - | - | ||||||||||||||||||||||||
One Time Customer Adjustments | - | - | - | - | 341 | - | - | 341 | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 4,956 | $ | 5,195 | $ | 4,119 | $ | 14,270 | $ | 13,573 | $ | 2,877 | $ | (2 | ) | $ | 16,448 |
(a) | Transaction, settlement, restructuring and integration costs for the three-month period ended July 30, 2022, includes transaction and integration costs related to Synacor and 1-2-3.tv transactions. For the three-month period ended July 31, 2021, includes transaction and integration costs related to the TheCloseOut.com and Christopher & Banks transactions. |
8
Adjusted EBITDA
EBITDA represents net income (loss) for the respective periods excluding depreciation and amortization expense, interest income (expense) and income taxes. The Company defines adjusted EBITDA as EBITDA excluding non-operating gains (losses); executive and management transition costs; one-time customer concessions; restructuring costs; non-cash impairment charges and write downs; transaction, settlement, and integration costs, net; rebranding costs; and non-cash share-based compensation expense. The Company has included the “adjusted EBITDA” measure in its EBITDA reconciliation in order to adequately assess the operating performance of its segments and in order to maintain comparability to its analyst's coverage and financial guidance, when given. Management believes that the adjusted EBITDA measure allows investors to make a meaningful comparison between its business operating results over different periods of time with those of other similar companies. In addition, management uses adjusted EBITDA as a metric to evaluate operating performance under the Company’s management and executive incentive compensation programs. EBITDA and adjusted EBITDA are both non-GAAP measures and should not be construed as an alternative to operating income (loss), net income (loss) or to cash flows from operating activities as determined in accordance with GAAP and should not be construed as a measure of liquidity. Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies. The Company has included a reconciliation of the comparable GAAP measure, net income (loss) to adjusted EBITDA in this release.
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995
This document may contain certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Any statements contained herein that are not statements of historical fact, including statements regarding the expected impact of high logistics costs and the impact of the Ukraine & Russia conflict are forward-looking. The Company often use words such as anticipates, believes, estimates, expects, intends, seeks, predicts, hopes, should, plans, will, or the negative of these terms and similar expressions to identify forward-looking statements, although not all forward looking-statements contain these words. These statements are based on management's current expectations and accordingly are subject to uncertainty and changes in circumstances. Actual results may vary materially from the expectations contained herein due to various important factors, including (but not limited to): variability in consumer preferences, shopping behaviors, spending and debt levels; the general economic and credit environment, including COVID-19; interest rates; seasonal variations in consumer purchasing activities; the ability to achieve the most effective product category mixes to maximize sales and margin objectives; competitive pressures on sales and sales promotions; pricing and gross sales margins; the level of cable and satellite distribution for the Company’s programming and the associated fees or estimated cost savings from contract renegotiations; the Company’s ability to establish and maintain acceptable commercial terms with third-party vendors and other third parties with whom the Company has contractual relationships, and to successfully manage key vendor and shipping relationships and develop key partnerships and proprietary and exclusive brands; the ability to manage operating expenses successfully and the Company’s working capital levels; the ability to remain compliant with the Company’s credit facilities covenants; customer acceptance of the Company’s branding strategy and its repositioning as a video commerce Company; the ability to respond to changes in consumer shopping patterns and preferences, and changes in technology and consumer viewing patterns; changes to the Company’s management and information systems infrastructure; challenges to the Company’s data and information security; changes in governmental or regulatory requirements; including without limitation, regulations of the Federal Communications Commission and Federal Trade Commission, and adverse outcomes from regulatory proceedings; litigation or governmental proceedings affecting the Company’s operations; significant events (including disasters, weather events or events attracting significant television coverage) that either cause an interruption of television coverage or that divert viewership from its programming; disruptions in the Company’s distribution of its network broadcast to customers; the Company’s ability to protect its intellectual property rights; the Company’s ability to obtain and retain key executives and employees; the Company’s ability to attract new customers and retain existing customers; changes in shipping costs; expenses related to the actions of activist or hostile shareholders; the Company’s ability to offer new or innovative products and customer acceptance of the same; changes in customer viewing habits of television programming; logistics costs including the price of gasoline and transportation; and the risks described from time to time in the Company’s reports filed with the SEC, including, but not limited to, the Company’s most recent annual report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K. Investors are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this announcement. The Company is under no obligation (and expressly disclaims any such obligation) to update or alter its forward-looking statements whether as a result of new information, future events or otherwise.
9
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end